VSTECS Berhad (KLSE:VSTECS)
Malaysia · Delayed Price · Currency is MYR 1.890
-0.110 (-5.50%)
At close: Jun 8, 2026
VSTECS Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 3,963 | 3,608 | 2,902 | 2,727 | 2,771 | 2,626 | |
Revenue Growth (YoY) | 33.13% | 24.35% | 6.40% | -1.57% | 5.51% | 30.15% |
Cost of Revenue | 3,725 | 3,379 | 2,729 | 2,573 | 2,621 | 2,486 |
Gross Profit | 238.16 | 228.69 | 172.31 | 153.85 | 149.78 | 139.37 |
Selling, General & Admin | 110.34 | 106.28 | 91.69 | 79.07 | 73.29 | 70.37 |
Other Operating Expenses | -3.57 | -3.38 | -5.92 | -4.5 | -0.1 | -1.88 |
Operating Expenses | 111.5 | 107.63 | 85.78 | 74.57 | 73.19 | 68.78 |
Operating Income | 126.66 | 121.06 | 86.53 | 79.28 | 76.6 | 70.59 |
Interest Expense | -0.54 | -0.51 | -0.39 | -1.27 | -0.51 | -0.22 |
Interest & Investment Income | 2.81 | 2.83 | 3.09 | 1.48 | 0.47 | 1.3 |
Earnings From Equity Investments | 6.27 | 6.77 | 3.91 | 3.31 | 3.54 | 2.73 |
Other Non Operating Income (Expenses) | -0.96 | -0.96 | - | - | - | - |
EBT Excluding Unusual Items | 137.13 | 129.19 | 93.15 | 82.8 | 80.09 | 74.41 |
Gain (Loss) on Sale of Assets | -0.12 | - | - | - | 0.02 | 0.02 |
Pretax Income | 137.03 | 129.19 | 93.15 | 82.8 | 80.11 | 74.43 |
Income Tax Expense | 33.37 | 30.66 | 22.58 | 15.37 | 20.43 | 19.44 |
Net Income | 103.66 | 98.52 | 70.57 | 67.43 | 59.68 | 54.99 |
Net Income to Common | 103.66 | 98.52 | 70.57 | 67.43 | 59.68 | 54.99 |
Net Income Growth | 40.08% | 39.62% | 4.66% | 12.98% | 8.53% | 49.51% |
Shares Outstanding (Basic) | 1,070 | 1,070 | 1,070 | 1,070 | 1,070 | 1,071 |
Shares Outstanding (Diluted) | 1,070 | 1,070 | 1,070 | 1,070 | 1,070 | 1,071 |
Shares Change (YoY) | - | - | - | - | -0.13% | -0.07% |
EPS (Basic) | 0.10 | 0.09 | 0.07 | 0.06 | 0.06 | 0.05 |
EPS (Diluted) | 0.10 | 0.09 | 0.07 | 0.06 | 0.06 | 0.05 |
EPS Growth | 40.09% | 39.62% | 4.66% | 12.98% | 8.66% | 49.62% |
Free Cash Flow | 72.52 | -21.5 | 9.25 | 105.85 | -24 | -21.82 |
Free Cash Flow Per Share | 0.07 | -0.02 | 0.01 | 0.10 | -0.02 | -0.02 |
Dividend Per Share | 0.023 | 0.023 | 0.023 | 0.022 | 0.021 | 0.017 |
Dividend Growth | -1.30% | -1.30% | 4.54% | 6.28% | 19.65% | 47.86% |
Gross Margin | 6.01% | 6.34% | 5.94% | 5.64% | 5.41% | 5.31% |
Operating Margin | 3.20% | 3.36% | 2.98% | 2.91% | 2.77% | 2.69% |
Profit Margin | 2.61% | 2.73% | 2.43% | 2.47% | 2.15% | 2.09% |
Free Cash Flow Margin | 1.83% | -0.60% | 0.32% | 3.88% | -0.87% | -0.83% |
EBITDA | 129.29 | 123.36 | 87.99 | 80.5 | 77.57 | 71.41 |
EBITDA Margin | 3.26% | 3.42% | 3.03% | 2.95% | 2.80% | 2.72% |
D&A For EBITDA | 2.63 | 2.3 | 1.46 | 1.22 | 0.97 | 0.82 |
EBIT | 126.66 | 121.06 | 86.53 | 79.28 | 76.6 | 70.59 |
EBIT Margin | 3.20% | 3.36% | 2.98% | 2.91% | 2.77% | 2.69% |
Effective Tax Rate | 24.35% | 23.73% | 24.24% | 18.56% | 25.50% | 26.11% |